[EDEN] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -62.62%
YoY- -40.05%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 247,169 241,974 235,540 236,369 236,615 235,249 233,002 4.00%
PBT 3,878 3,096 2,486 26,894 90,937 92,063 91,845 -87.80%
Tax -3,600 -414 106 5,369 -4,793 -8,975 -8,456 -43.31%
NP 278 2,682 2,592 32,263 86,144 83,088 83,389 -97.74%
-
NP to SH 444 2,524 2,455 32,143 85,979 83,024 83,218 -96.91%
-
Tax Rate 92.83% 13.37% -4.26% -19.96% 5.27% 9.75% 9.21% -
Total Cost 246,891 239,292 232,948 204,106 150,471 152,161 149,613 39.51%
-
Net Worth 341,600 257,420 257,599 273,566 260,427 0 290,594 11.35%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 341,600 257,420 257,599 273,566 260,427 0 290,594 11.35%
NOSH 305,000 296,875 298,181 314,444 299,342 275,312 301,196 0.83%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.11% 1.11% 1.10% 13.65% 36.41% 35.32% 35.79% -
ROE 0.13% 0.98% 0.95% 11.75% 33.01% 0.00% 28.64% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 81.04 81.51 78.99 75.17 79.05 85.45 77.36 3.13%
EPS 0.15 0.85 0.82 10.22 28.72 30.16 27.63 -96.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.8671 0.8639 0.87 0.87 0.00 0.9648 10.42%
Adjusted Per Share Value based on latest NOSH - 314,444
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.88 47.86 46.58 46.75 46.80 46.53 46.08 3.99%
EPS 0.09 0.50 0.49 6.36 17.00 16.42 16.46 -96.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6756 0.5091 0.5095 0.541 0.515 0.00 0.5747 11.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.92 0.89 1.28 0.81 0.67 0.52 0.40 -
P/RPS 1.14 1.09 1.62 1.08 0.85 0.61 0.52 68.51%
P/EPS 631.98 104.68 155.47 7.92 2.33 1.72 1.45 5585.24%
EY 0.16 0.96 0.64 12.62 42.87 57.99 69.07 -98.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.03 1.48 0.93 0.77 0.00 0.41 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 27/08/07 31/05/07 28/02/07 22/12/06 30/08/06 -
Price 0.71 0.88 0.98 0.91 0.76 0.65 0.49 -
P/RPS 0.88 1.08 1.24 1.21 0.96 0.76 0.63 24.88%
P/EPS 487.73 103.51 119.03 8.90 2.65 2.16 1.77 4091.40%
EY 0.21 0.97 0.84 11.23 37.79 46.39 56.39 -97.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.01 1.13 1.05 0.87 0.00 0.51 15.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment